BNBCalc Short Term Rental Investment Analysis 2114 Perrysville Ave, Pittsburgh, PA 15214

5 bed • 2 bath • 15 guests • $79,900

BNB

Calc

Annual Revenue

$53,234

Profit (Cash Flow)

$27,244

Cap Rate

40.8%

Annual Revenue

$53,234

AirDNA projects $298/night at 45% occupancy ($48,979). Airbtics projects $265/night at 55% occupancy ($53,234). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 55% occupancy rate, $265 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$25,037	$45,264	$72,402	$124,733
Occupancy	39%	52%	66%	77%
Nightly Rate	$167	$228	$287	$427

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Huge 5 BDRM min to Downtown & Stadiums w/ parking	$40,258	$172	57%	6	3	1	$175	❌	❌	✅	Y / Y	⭐️ 4.9 (139)
Cozy quiet home with scenic city view	$46,371	$237	50%	4	3	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (111)
Stylish Pittsburgh Townhouse w/ City Views!	$32,279	$234	36%	4	4	2	$155	❌	❌	❌	Y / Y	⭐️ 4.4 (23)
Huge 3-unit, 6br 4bath, the whole place for Guests	$44,927	$129	92%	6	4	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (5)
Triplex Minutes from Downtown!	$106,939	$280	98%	5	3	1	$225	❌	❌	✅	Y / Y	⭐️ 5 (2)
New Stunning Central Modern Home w/Free Parking!	$50,873	$331	41%	4	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (52)
Beautifully Restored and huge townhouse, sleeps 14	$31,884	$238	36%	4	3	2	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (216)
UrbanOasis Lux 4BR/3Bath Sleeps 12 Garage Pets Ok	$57,505	$231	65%	4	3	1	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (100)
HUGE 4BR \| Game Room \| Fireplace	$40,255	$165	55%	4	4	2	$320	❌	❌	❌	Y / Y	⭐️ 4.8 (40)
420 friendly, close to stadium, 4 private suites	$83,196	$285	76%	4	4	1	$140	❌	❌	❌	N / Y	⭐️ 4.9 (57)
6 BDRs, 2 Homes - Mins to Stad/Museums/Hospital/DT	$95,699	$414	60%	6	5	3	$285	❌	❌	❌	Y / Y	⭐️ 5 (3)
Luxe Home★ Amazing Yard★ Firepit★ 2 Rooftop Decks	$90,533	$307	77%	4	3	3	$209	❌	❌	❌	Y / Y	⭐️ 5 (169)
Rare Oasis w 5 bed in Pittsburgh- Instaworthy	$36,755	$185	54%	5	3	1	$95	❌	❌	✅	Y / Y	⭐️ 4.9 (285)
Great for Groups, 3 Separate Apts., Free Parking!	$99,735	$312	85%	6	3	1	$219	❌	❌	❌	Y / Y	⭐️ 5 (21)
NEW! Luxurious 5bdr w/ a hot tub. Walk to stadiums	$56,333	$197	71%	5	3	3	$250	❌	✅	✅	Y / Y	⭐️ 5 (80)
9Mins to Downtown w/ PingPong!	$38,977	$198	48%	4	3	1	$225	❌	❌	✅	Y / Y	⭐️ 4.8 (15)
7 min walk to stadium/casino! ~PGH Artist Gallery~	$64,127	$262	66%	4	3	3	$110	❌	❌	❌	Y / Y	⭐️ 4.9 (130)
Cozy Spring Hill Rowhome	$24,373	$168	39%	4	1	2	$120	✅	❌	❌	Y / Y	⭐️ 4.7 (77)
The MilVelRose on Judges Row-10 min from downtown	$32,659	$179	49%	4	3	4	$170	❌	❌	❌	Y / Y	⭐️ 5 (53)
Stylish & Pristine~6min To Strip District+Downtown	$21,112	$145	34%	4	3	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (8)
Northside Oasis~Free/Easy Parking~6min to DT	$27,387	$173	39%	4	3	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (8)
Stylish 4Bdr Loft Home, North Shore, City Skyline	$30,171	$108	73%	4	4	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (62)
4 Bedroom home, prime location, Deck, AC, balcony	$35,468	$272	35%	4	3	3	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (49)
SkylineView \| Hot Tub \| Private Parkings \| FirePit	$40,478	$258	40%	4	3	2	$175	❌	✅	✅	Y / Y	⭐️ 5 (31)
Hidden Gem 2 Masters. Your Peaceful Oasis awaits!	$63,671	$346	49%	4	4	1	$230	❌	❌	✅	Y / Y	⭐️ 5 (62)
Central Location, Private Parking & Pet Friendly!	$31,973	$226	38%	5	2	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (47)
Elegant 6BR ~ Easy Walk/Uber To the Steelers Game!	$53,566	$276	51%	6	4	2	$199	❌	✅	✅	Y / Y	⭐️ 5 (20)
Easy Parking! Close to Acrisure!	$20,130	$99	51%	4	1	1	$130	❌	❌	❌	Y / Y	⭐️ 5 (30)
Pittsburgh Vacation Rental: 3 Mi to Downtown!	$126,435	$811	42%	5	4	2	$269	❌	❌	❌	Y / Y	⭐️ 4.7 (17)
Fine View \| Rooftop Deck \| 4BR	$27,217	$200	36%	4	3	2	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (20)
Skyline Haven:5BR/3.5BA +2 parking spots + Rooftop	$45,402	$136	87%	5	4	1	$135	❌	❌	✅	Y / Y	⭐️ 5 (70)
Detached Home w/5 Beds 2Bath Games & Huge Backyard	$135,563	$551	65%	4	2	2	$140	❌	❌	✅	Y / Y	⭐️ 4.7 (42)
Location \| Office Space \| Walkable \| Spacious	$103,751	$740	38%	4	3	2	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (37)
2 Outdoor Patios ★Parking ★Kid Friendly ★Beautiful	$24,953	$97	65%	4	2	1	$144	❌	❌	❌	Y / Y	⭐️ 5 (113)
Historic & Sophisticated Walk to Casino/Stadiums	$16,716	$96	44%	4	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (89)
Large Remodeled Home with your own Parking Lot	$21,884	$97	57%	5	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4.7 (72)
Double Deutschtown Dream Homes	$40,375	$152	67%	5	6	2	$225	❌	❌	✅	Y / Y	⭐️ 5 (8)
NEW! Stunning 4bd, near stadium, hottub, Mini golf	$50,299	$183	69%	4	2	1	$249	❌	❌	✅	Y / Y	⭐️ 5 (23)
Fantastic 5 BR w/4x Off Street Parking - Sleeps 16	$71,648	$296	64%	5	2	1	$175	❌	❌	✅	Y / Y	⭐️ 4.7 (68)

Return Metrics

88.23% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$27,244	$54,488	$81,732	$108,976	$136,220	$272,440	$817,321
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$63,920	$63,920	$63,920	$63,920	$63,920	$63,920	$63,920
Down Payment	$15,980	$15,980	$15,980	$15,980	$15,980	$15,980	$15,980
Property Appreciation	$2,397	$4,865	$7,408	$10,028	$12,725	$27,478	$114,038
Total Return	$109,541	$139,254	$169,041	$198,904	$228,846	$379,819	$1,011,259

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

88.23%

Cap Rate

40.84%

Return on Investment

98.53%

2114 Perrysville Ave Pittsburgh, PA, 15214

5 bed • 2 bath • 15 guests

Purchase Price

Est. $383/mo

This property is for sale!

Contact Agent

561

Airbnb Investor Score

$27,244

Annual Profit

40.8%

Cap Rate

88.2%

Cash on Cash

$53,234

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $298/night at 45% occupancy.Projected nightly rate is $265/night at 55% occupancy.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$53,308

Avg annual revenue

55%

Avg occupancy rate

$265

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$55k

$95k

$135k

$27,244

Profit

Revenue

$53,234

Operating Expenses

$20,600

Operating Income

$32,634

Mortgage & Taxes

$5,390

Profit (Cash Flow)

$27,244

$30,877

Cash Investment

Down Payment

$15,980

Renos & Furnishing

$12,500

Closing Costs

$2,397

Total

$30,877

DSCR Ratio

Strong

6.05

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

88.23%

Cap Rate

40.84%

Return on Investment

98.53%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$3,792

Deductible property tax

$791

Your total deduction

-$17,603

Your adjusted annual income

$150,000 - -$17,603 = $167,603

Taxes on $167,603 (30%)

$50,281

Your old tax bill

$45,000

Your new tax bill

$50,281

Estimated tax savings

-$5,281

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -